|
Market Closed -
Nasdaq
01:30:00 27/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 44.54 USD | +0.25% |
|
+5.02% | +2.18% |
| 26/10 | RBC Capital Adjusts Exelon Price Target to $46 From $48 | MT |
| 26/10 | BofA Securities Adjusts Exelon Price Target to $48 From $50 | MT |
Company Valuation: Exelon Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 56,508 | 42,959 | 35,736 | 37,822 | 44,039 | 45,977 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | 4.4% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 98,803 | 1,02,814 | 1,06,453 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 5.68% | 4.06% | 3.54% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 15.7x | 14.7x | 13.7x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.49x | 1.42x | 1.35x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 3.74x | 2.14x | 1.98x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.8x | 1.75x | 1.68x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 3.87x | 3.91x | 3.89x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 10.3x | 9.97x | 9.55x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 17.6x | 17x | 16x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -810x | -152x | 977x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.12% | -0.66% | 0.1% |
| Dividend per Share 2 | 1.53 | 1.35 | 1.44 | 1.52 | 1.6 | 1.682 | 1.769 | 1.854 |
| Rate of return | 2.65% | 3.12% | 4.01% | 4.04% | 3.67% | 3.78% | 3.97% | 4.16% |
| EPS 2 | 1.74 | 2.19 | 2.34 | 2.45 | 2.73 | 2.845 | 3.04 | 3.25 |
| Distribution rate | 87.9% | 61.6% | 61.5% | 62% | 58.6% | 59.1% | 58.2% | 57% |
| Net sales 1 | 36,347 | 19,078 | 21,727 | 23,028 | 24,258 | 25,507 | 26,296 | 27,334 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,547 | 10,311 | 11,148 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,605 | 6,058 | 6,653 |
| Net income 1 | 1,706 | 2,170 | 2,328 | 2,460 | 2,768 | 2,908 | 3,155 | 3,409 |
| Net Debt 1 | 41,235 | 39,077 | 43,563 | 46,292 | 49,454 | 52,826 | 56,838 | 60,476 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 44.54 | 44.54 | 44.54 |
| Nbr of stocks (in thousands) | 9,78,318 | 9,93,742 | 9,95,437 | 10,04,834 | 10,10,290 | 10,32,254 | - | - |
| Announcement Date | 25/02/22 | 14/02/23 | 21/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.62x | 3.87x | 10.34x | 3.79% | 4.59TCr | |
| 26.79x | 4.43x | 32.35x | 0.25% | 22TCr | |
| 20.11x | 9.06x | 15.97x | 3.02% | 17TCr | |
| 20.71x | 4.33x | 11.92x | 3.34% | 16TCr | |
| 20.03x | 11.22x | 14.69x | 3.5% | 11TCr | |
| 21.12x | 5.95x | 13.06x | 3.27% | 11TCr | |
| 12.62x | 1.86x | 6.59x | 5.61% | 10TCr | |
| 18.5x | 5.64x | 11.35x | 3.48% | 9.74TCr | |
| 20.42x | 3.07x | 12.74x | 0.67% | 8.98TCr | |
| 20.15x | 5.19x | 12.65x | 2.95% | 7.06TCr | |
| Average | 19.61x | 5.46x | 14.17x | 2.99% | 11.69TCr | |
| Weighted average by Cap. | 20.58x | 5.66x | 16.20x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXC Stock
- Valuation Exelon Corporation
Select your edition
All financial news and data tailored to specific country editions
